The WACC of Thermo Fisher Scientific Inc (TMO) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.60% - 10.90% | 9.75% |
| Tax rate | 9.00% - 10.10% | 9.55% |
| Cost of debt | 4.00% - 5.30% | 4.65% |
| WACC | 7.9% - 10.0% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.04 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 10.90% |
| Tax rate | 9.00% | 10.10% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 5.30% |
| After-tax WACC | 7.9% | 10.0% |
| Selected WACC | 9.0% | |